Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| EBIT | ||
| Other financial income | 0.13 | |
| Other financial expenses | -77.64 | -95.14 |
| Pre-tax profit | -77.64 | -95.01 |
| Net earnings | -77.64 | -95.01 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 0.63 | |
| Investments total | 0.63 | |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Other current investments | 172.29 | |
| Cash and bank deposits | 2.17 | 82.51 |
| Cash and cash equivalents | 174.46 | 82.51 |
| Balance sheet total (assets) | 175.09 | 82.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 200.00 | - 200.00 | - 200.00 | - 200.00 | - 277.64 |
| Profit of the financial year | -77.64 | -95.01 | |||
| Shareholders equity total | -77.64 | - 172.64 | |||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 252.73 | 255.16 | |||
| Current liabilities total | 252.73 | 255.16 | |||
| Balance sheet total (liabilities) | 175.09 | 82.51 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.